- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $26,439 initial cash invested.
Cash On Cash
-11.62%
Cap Rate
4.34%
Rent
$821
Cashflow
-$256
Rent Confidence: High
Annual
$9,852
Median
$745
Avg
$804
Samples
25
Financing
Purchase Price $126k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,439
Downpayment $25,180
Closing costs $1,259
Rehab $0
Furnishing $0
Cashflow
Total Income $821
Total Expenses $1,077
Mortgage P&I $670
Property Taxes $150
Home Insurance $44
PManagement $82
CapEx $41
Vacancy $49
Maintenance $41
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2968 Martha St | $1300 | 1 | 1 | 876 | 1.2 mi |
2 | 1146 S 32nd St, Apt 201 | $920 | 1 | 1 | 900 | 1.7 mi |
3 | 1112 Park Ave, Apt 2 | $800 | 1 | 1 | 900 | 2 mi |
4 | 1146 S 32nd St, Apt 102 | $920 | 1 | 1 | 800 | 1.7 mi |
5 | 2968 Poppleton Ave, Apt 14 | $700 | 1 | 1 | 800 | 1.8 mi |
6 | 1141 S 30th Ave, Apt 13 | $715 | 1 | 1 | 800 | 1.8 mi |
7 | 804 S 35th St, Apt 1 | $1000 | 1 | 1 | 800 | 2.1 mi |
8 | 1056 S 29th St, Apt 5 | $745 | 1 | 1 | 800 | 2.1 mi |
9 | 3068 S 41st St | $935 | 1 | 1 | 0.5 mi | |
10 | 2137 S 42nd St | $695 | 1 | 1 | 0.6 mi | |
11 | 3738 Frances St | $700 | 1 | 1 | 0.7 mi | |
12 | 3839 Center St | $700 | 1 | 1 | 0.8 mi | |
13 | 3263 Arbor St | $625 | 1 | 1 | 0.8 mi | |
14 | 2967 Harris St, Apt 2 | $925 | 1 | 1 | 750 | 1.9 mi |
15 | 1001 S 30th Ave, Apt 1 | $970 | 1 | 1 | 750 | 2.1 mi |
16 | 1911 Park Ave, Apt 4 | $775 | 1 | 1 | 700 | 1.5 mi |
17 | 1901 Park Ave | $745 | 1 | 1 | 1.5 mi | |
18 | 1911 Park Ave | $695 | 1 | 1 | 1.5 mi | |
19 | 1017 S 31st St, Apt 1 | $895 | 1 | 1 | 725 | 2 mi |
20 | 1334 S 30th Ave, Apt 8 | $725 | 1 | 1 | 700 | 1.7 mi |
21 | 1332 S 30th Apt 2 Unit 1332 Ave, Apt 2 | $725 | 1 | 1 | 700 | 1.7 mi |
22 | 1526 S 29th St, Apt 3 | $695 | 1 | 1 | 1.7 mi | |
23 | 1526 S 29th St, Apt 1 | $695 | 1 | 1 | 1.7 mi | |
24 | 1526 S 29th St, Apt 2 | $695 | 1 | 1 | 1.7 mi | |
25 | 1325 S 30th Ave | $815 | 1 | 1 | 1.7 mi |